investorscraft@gmail.com

Intrinsic ValueShandong Buchang Pharmaceuticals Co., Ltd. (603858.SS)

Previous Close$17.01
Intrinsic Value
Upside potential
Previous Close
$17.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shandong Buchang Pharmaceuticals operates as a specialized pharmaceutical manufacturer in China, focusing on the research, development, production, and commercialization of medicines targeting cardiac, cerebral vascular, urinary, digestive, respiratory, gynecological, and diabetic conditions. The company's revenue model combines prescription drug sales with over-the-counter medications, leveraging its established manufacturing capabilities and distribution networks across Chinese healthcare markets. Operating since 1993 and headquartered in Heze, Buchang maintains a strategic position in China's rapidly expanding generic and specialty pharmaceutical sector, serving both urban and rural healthcare facilities. The company's product portfolio addresses chronic disease management, positioning it within the essential healthcare supply chain while navigating competitive pricing pressures and regulatory requirements. Its historical affiliation with Shanghai Zhangjiang Group provides additional industry connections, though it now operates as an independent entity focused on maintaining market share through therapeutic specialization and regional distribution strength.

Revenue Profitability And Efficiency

The company generated CNY 11.0 billion in revenue but reported a net loss of CNY 554 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 940 million, suggesting core operations continue to generate cash despite the net loss. Capital expenditures of CNY 197 million reflect ongoing investment in production capabilities and research activities.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.51 reflects the company's current earnings challenges, though positive operating cash flow indicates underlying operational viability. The negative net income contrasts with the substantial revenue base, suggesting margin compression or one-time charges affecting profitability. Capital allocation appears balanced between maintaining operations and strategic investments.

Balance Sheet And Financial Health

The company maintains CNY 819 million in cash against total debt of CNY 2.47 billion, indicating moderate leverage. The debt position requires careful management given current profitability challenges. The balance sheet structure suggests the company has maintained access to financing despite operational headwinds.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.13 per share, indicating management's commitment to shareholder returns. This dividend policy during a loss-making period suggests confidence in future recovery or strong cash generation capabilities. The pharmaceutical market's structural growth drivers remain intact despite current challenges.

Valuation And Market Expectations

With a market capitalization of CNY 18.96 billion, the market appears to be pricing in recovery prospects beyond current profitability issues. The beta of 0.494 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive despite recent losses. Valuation metrics likely reflect expectations of margin improvement and market position stability.

Strategic Advantages And Outlook

The company's focus on chronic disease treatments positions it well within China's aging demographic trends. Its established product portfolio and manufacturing expertise provide competitive advantages, though pricing pressure and regulatory changes present ongoing challenges. Recovery to profitability will depend on cost management and successful commercialization of new products.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount